Back to Dashboard
OFF_MARKETExcellent Deal205 days on market

5554 Highway 22 E

5554 Highway 22 E, Alexander City, AL 35010, Alexander City, AL 35010
$275,000

Listing Price

Log in to unlock AI Insights
Property image 1
5554 Highway 22 E, Alexander City, AL 35010
Loc: Alexander City, AL
Days Listed
205
Tax Assessed
$140k
Lot Size
1.25 acres
Rent Estimate
$1,727/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

2

Jim Pearson Elementary School

PK-2
4.4 mi away
4

Alexander City Middle School

7-8
4.8 mi away
6

Benjamin Russell High School

9-12
5.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.59%
Total ROI
27.6%
Cash Flow
$349/mo
DSCR
1.25
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-24Listing removed$275,000$118
2026-06-08Listed for sale$275,000$118
2026-05-14Pending sale$275,000$118
2026-01-23Price change$275,000$118
2025-10-08Price change$285,000$123
2025-08-19Listed for sale$295,000$127
2003-05-14Sold$110,000$47

Tax History

YearProperty TaxTax Assessment
2025$840.6$28,020
2024$840.6$28,020
2023$727.8$24,260
2022$727.8$24,260
2021$693.6$23,120
2020$698.6$23,120
2019$698.6$115,520
2018$693.6$115,520
2017$346.2$114,900
2016$294.6$98,220
2015$294.6$98,220
2014$294.6$105,040
2013$315$105,040
2011$315$105,040
2010$314.4$104,960
2009$271.4$104,960
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,322
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $275,000Rent Basis: Observed Comp Model ($1,727/mo)State Tax Benchmark: 0.41% (AL)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.16%

NOI: $14,183/yr

Cash-on-Cash Yield
-4.6%

On $63,250 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+71.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.41% of basis)-$48/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$86/mo
Repairs & Maintenance (10% of rent)-$173/mo
Property Management (8% of rent)-$138/mo
Total Pure Operating Expenses-$545/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,727/mo
Less: Operating Expenses-$545/mo
Net Operating Income (NOI)+$1,182/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-245/mo
$-2,940/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Alexander City.